Highlights

[POHKONG] YoY Cumulative Quarter Result on 2010-01-31 [#2]

Stock [POHKONG]: POH KONG HOLDINGS BHD
Announcement Date 29-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     76.00%    YoY -     16.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 392,606 433,059 339,935 296,599 296,224 261,411 213,443 10.68%
  YoY % -9.34% 27.39% 14.61% 0.13% 13.32% 22.47% -
  Horiz. % 183.94% 202.89% 159.26% 138.96% 138.78% 122.47% 100.00%
PBT 28,213 43,540 29,412 25,041 20,150 20,769 14,718 11.44%
  YoY % -35.20% 48.03% 17.46% 24.27% -2.98% 41.11% -
  Horiz. % 191.69% 295.83% 199.84% 170.14% 136.91% 141.11% 100.00%
Tax -7,398 -13,386 -9,003 -7,687 -5,237 -6,955 -3,692 12.27%
  YoY % 44.73% -48.68% -17.12% -46.78% 24.70% -88.38% -
  Horiz. % 200.38% 362.57% 243.85% 208.21% 141.85% 188.38% 100.00%
NP 20,815 30,154 20,409 17,354 14,913 13,814 11,026 11.16%
  YoY % -30.97% 47.75% 17.60% 16.37% 7.96% 25.29% -
  Horiz. % 188.78% 273.48% 185.10% 157.39% 135.25% 125.29% 100.00%
NP to SH 20,815 30,154 20,409 17,354 14,913 13,750 10,947 11.29%
  YoY % -30.97% 47.75% 17.60% 16.37% 8.46% 25.61% -
  Horiz. % 190.14% 275.45% 186.43% 158.53% 136.23% 125.61% 100.00%
Tax Rate 26.22 % 30.74 % 30.61 % 30.70 % 25.99 % 33.49 % 25.08 % 0.74%
  YoY % -14.70% 0.42% -0.29% 18.12% -22.39% 33.53% -
  Horiz. % 104.55% 122.57% 122.05% 122.41% 103.63% 133.53% 100.00%
Total Cost 371,791 402,905 319,526 279,245 281,311 247,597 202,417 10.65%
  YoY % -7.72% 26.09% 14.42% -0.73% 13.62% 22.32% -
  Horiz. % 183.68% 199.05% 157.86% 137.96% 138.98% 122.32% 100.00%
Net Worth 406,248 369,316 324,408 295,387 271,145 242,647 225,208 10.32%
  YoY % 10.00% 13.84% 9.82% 8.94% 11.74% 7.74% -
  Horiz. % 180.39% 163.99% 144.05% 131.16% 120.40% 107.74% 100.00%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 406,248 369,316 324,408 295,387 271,145 242,647 225,208 10.32%
  YoY % 10.00% 13.84% 9.82% 8.94% 11.74% 7.74% -
  Horiz. % 180.39% 163.99% 144.05% 131.16% 120.40% 107.74% 100.00%
NOSH 410,352 410,352 410,643 410,260 410,826 117,220 116,086 23.40%
  YoY % 0.00% -0.07% 0.09% -0.14% 250.47% 0.98% -
  Horiz. % 353.49% 353.49% 353.74% 353.41% 353.90% 100.98% 100.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 5.30 % 6.96 % 6.00 % 5.85 % 5.03 % 5.28 % 5.17 % 0.41%
  YoY % -23.85% 16.00% 2.56% 16.30% -4.73% 2.13% -
  Horiz. % 102.51% 134.62% 116.05% 113.15% 97.29% 102.13% 100.00%
ROE 5.12 % 8.16 % 6.29 % 5.88 % 5.50 % 5.67 % 4.86 % 0.87%
  YoY % -37.25% 29.73% 6.97% 6.91% -3.00% 16.67% -
  Horiz. % 105.35% 167.90% 129.42% 120.99% 113.17% 116.67% 100.00%
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 95.68 105.53 82.78 72.30 72.10 223.01 183.86 -10.31%
  YoY % -9.33% 27.48% 14.50% 0.28% -67.67% 21.29% -
  Horiz. % 52.04% 57.40% 45.02% 39.32% 39.21% 121.29% 100.00%
EPS 5.07 7.35 4.97 4.23 3.63 11.73 9.43 -9.82%
  YoY % -31.02% 47.89% 17.49% 16.53% -69.05% 24.39% -
  Horiz. % 53.76% 77.94% 52.70% 44.86% 38.49% 124.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9900 0.9000 0.7900 0.7200 0.6600 2.0700 1.9400 -10.60%
  YoY % 10.00% 13.92% 9.72% 9.09% -68.12% 6.70% -
  Horiz. % 51.03% 46.39% 40.72% 37.11% 34.02% 106.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 410,352
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 95.68 105.53 82.84 72.28 72.19 63.70 52.01 10.68%
  YoY % -9.33% 27.39% 14.61% 0.12% 13.33% 22.48% -
  Horiz. % 183.96% 202.90% 159.28% 138.97% 138.80% 122.48% 100.00%
EPS 5.07 7.35 4.97 4.23 3.63 3.35 2.67 11.27%
  YoY % -31.02% 47.89% 17.49% 16.53% 8.36% 25.47% -
  Horiz. % 189.89% 275.28% 186.14% 158.43% 135.96% 125.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9900 0.9000 0.7906 0.7198 0.6608 0.5913 0.5488 10.32%
  YoY % 10.00% 13.84% 9.84% 8.93% 11.75% 7.74% -
  Horiz. % 180.39% 163.99% 144.06% 131.16% 120.41% 107.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.4700 0.4900 0.4900 0.4100 0.3700 1.0600 0.6800 -
P/RPS 0.49 0.46 0.59 0.57 0.51 0.48 0.37 4.79%
  YoY % 6.52% -22.03% 3.51% 11.76% 6.25% 29.73% -
  Horiz. % 132.43% 124.32% 159.46% 154.05% 137.84% 129.73% 100.00%
P/EPS 9.27 6.67 9.86 9.69 10.19 9.04 7.21 4.27%
  YoY % 38.98% -32.35% 1.75% -4.91% 12.72% 25.38% -
  Horiz. % 128.57% 92.51% 136.75% 134.40% 141.33% 125.38% 100.00%
EY 10.79 15.00 10.14 10.32 9.81 11.07 13.87 -4.10%
  YoY % -28.07% 47.93% -1.74% 5.20% -11.38% -20.19% -
  Horiz. % 77.79% 108.15% 73.11% 74.41% 70.73% 79.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.54 0.62 0.57 0.56 0.51 0.35 5.03%
  YoY % -12.96% -12.90% 8.77% 1.79% 9.80% 45.71% -
  Horiz. % 134.29% 154.29% 177.14% 162.86% 160.00% 145.71% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 26/03/13 27/03/12 29/03/11 29/03/10 11/03/09 27/03/08 23/03/07 -
Price 0.4600 0.5600 0.4400 0.3900 0.3700 0.5200 0.6000 -
P/RPS 0.48 0.53 0.53 0.54 0.51 0.23 0.33 6.44%
  YoY % -9.43% 0.00% -1.85% 5.88% 121.74% -30.30% -
  Horiz. % 145.45% 160.61% 160.61% 163.64% 154.55% 69.70% 100.00%
P/EPS 9.07 7.62 8.85 9.22 10.19 4.43 6.36 6.09%
  YoY % 19.03% -13.90% -4.01% -9.52% 130.02% -30.35% -
  Horiz. % 142.61% 119.81% 139.15% 144.97% 160.22% 69.65% 100.00%
EY 11.03 13.12 11.30 10.85 9.81 22.56 15.72 -5.73%
  YoY % -15.93% 16.11% 4.15% 10.60% -56.52% 43.51% -
  Horiz. % 70.17% 83.46% 71.88% 69.02% 62.40% 143.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.62 0.56 0.54 0.56 0.25 0.31 6.79%
  YoY % -25.81% 10.71% 3.70% -3.57% 124.00% -19.35% -
  Horiz. % 148.39% 200.00% 180.65% 174.19% 180.65% 80.65% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

155  132  570  1562 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 HWGB 0.98+0.135 
 TOPBLDS 0.12-0.01 
 BINTAI 1.140.00 
 INIX 0.295+0.03 
 ARMADA 0.365+0.01 
 VC 0.055-0.005 
 MTRONIC 0.120.00 
 KNM 0.215+0.005 
 TDEX 0.235-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS